SUNPOWER CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.06 USD | -4.63% |
|
+5.10% | -57.35% |
| 24/04 | SunPower to Cut About 1,000 Jobs in the Coming Weeks | MT |
| 24/04 | SunPower to Cut About 1,000 Jobs in the Coming Weeks | MT |
Valuation
| Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 701.2 | 1,310 | 4,363 | 3,610 | 3,141 | 379 | 379 | - |
| Enterprise Value (EV) 1 | 1,291 | 1,926 | 4,769 | 3,654 | 3,141 | 1,104 | 684 | 695.2 |
| P/E ratio | -0.86 x | 52 x | 10.3 x | -94.9 x | 30.6 x | -3.43 x | -3.05 x | -10.3 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.39 x | 0.66 x | 3.88 x | 2.73 x | 1.8 x | 0.5 x | 0.26 x | 0.23 x |
| EV / Revenue | 0.71 x | 0.97 x | 4.24 x | 2.76 x | 1.8 x | 0.66 x | 0.47 x | 0.42 x |
| EV / EBITDA | 11.6 x | 19.7 x | 119 x | 78.1 x | 33 x | -13.1 x | -35.4 x | 9.93 x |
| EV / FCF | -2.19 x | -5.19 x | -22.9 x | -67 x | -13.6 x | -5.46 x | -9.44 x | 17.9 x |
| FCF Yield | -45.6% | -19.3% | -4.37% | -1.49% | -7.33% | -18.3% | -10.6% | 5.6% |
| Price to Book | -3.36 x | 129 x | 10.8 x | 9.27 x | - | 2.77 x | 1.52 x | 1.33 x |
| Nbr of stocks (in thousands) | 1,41,085 | 1,67,912 | 1,70,159 | 1,72,988 | 1,74,183 | 1,75,477 | 1,75,477 | - |
| Reference price 2 | 4.970 | 7.800 | 25.64 | 20.87 | 18.03 | 2.160 | 2.160 | 2.160 |
| Announcement Date | 13/02/19 | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 15/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,815 | 1,992 | 1,125 | 1,323 | 1,741 | 1,685 | 1,470 | 1,661 |
| EBITDA 1 | 111.2 | 97.79 | 40.14 | 46.81 | 95.14 | -84.24 | -19.35 | 70.02 |
| EBIT 1 | -849 | -98.12 | -6.012 | -27.46 | -0.492 | -191.3 | -115.5 | -26.34 |
| Operating Margin | -46.78% | -4.93% | -0.53% | -2.07% | -0.03% | -11.35% | -7.86% | -1.59% |
| Earnings before Tax (EBT) 1 | -898.7 | 25.97 | 529 | -32.82 | 96.55 | -229.4 | -149.8 | -62.68 |
| Net income 1 | -811.1 | 22.16 | 475 | -37.36 | 102.4 | -227.1 | -139.8 | -52.01 |
| Net margin | -44.69% | 1.11% | 42.23% | -2.82% | 5.88% | -13.48% | -9.51% | -3.13% |
| EPS 2 | -5.760 | 0.1500 | 2.480 | -0.2200 | 0.5900 | -1.410 | -0.7092 | -0.2105 |
| Free Cash Flow 1 | -588.3 | -371.1 | -208.5 | -54.5 | -230.3 | -202.2 | -72.45 | 38.92 |
| FCF margin | -32.41% | -18.63% | -18.54% | -4.12% | -13.23% | -12% | -4.93% | 2.34% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 55.58% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 13/02/19 | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 15/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: January | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 308.9 | 323.6 | 384.5 | 350.3 | 417.8 | 475.7 | 497.3 | 440.9 | 463.9 | 432 | 356.9 | 321.1 | 349.8 | 379.7 | 388.8 |
| EBITDA 1 | 22.17 | 17.48 | -7.574 | 11.16 | 15.25 | 32.57 | 36.17 | 0.586 | -2.793 | -0.783 | -67.57 | -28.26 | -12.45 | 7.396 | 15.26 |
| EBIT 1 | 0.73 | 6.2 | -31.05 | -10.59 | -17.96 | 12.49 | 15.57 | -33.79 | -25.17 | -28.16 | -105.6 | -54.56 | -36.01 | -15.34 | -9.403 |
| Operating Margin | 0.24% | 1.92% | -8.08% | -3.02% | -4.3% | 2.62% | 3.13% | -7.66% | -5.43% | -6.52% | -29.58% | -16.99% | -10.29% | -4.04% | -2.42% |
| Earnings before Tax (EBT) 1 | 77.19 | -86.5 | 31.21 | -14.15 | -38.48 | 143.8 | 5.397 | -49.62 | -30.34 | -33.56 | -116.2 | -67.72 | -47.29 | -27.36 | -19.11 |
| Net income 1 | 75.21 | -84.38 | 20.2 | -27.87 | -63.11 | 139.4 | 7.613 | -50.68 | -33.07 | -31.95 | -123.9 | -58.26 | -42.83 | -25.35 | -17.8 |
| Net margin | 24.34% | -26.07% | 5.25% | -7.96% | -15.11% | 29.3% | 1.53% | -11.5% | -7.13% | -7.4% | -34.71% | -18.14% | -12.24% | -6.68% | -4.58% |
| EPS 2 | 0.4000 | -0.4900 | 0.1100 | -0.1600 | -0.3600 | 0.7400 | 0.0400 | -0.2900 | -0.1900 | -0.1800 | -0.7100 | -0.3158 | -0.2427 | -0.1332 | -0.0909 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 03/08/21 | 03/11/21 | 16/02/22 | 05/05/22 | 02/08/22 | 08/11/22 | 15/02/23 | 03/05/23 | 01/08/23 | 01/11/23 | 15/02/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 590 | 616 | 406 | 43.7 | - | 257 | 305 | 316 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.301 x | 6.299 x | 10.11 x | 0.934 x | - | -3.052 x | -15.76 x | 4.515 x |
| Free Cash Flow 1 | -588 | -371 | -208 | -54.5 | -230 | -202 | -72.4 | 38.9 |
| ROE (net income / shareholders' equity) | -53.4% | -23.5% | 229% | 3.15% | 12% | -36.8% | -48.7% | -26.9% |
| ROA (Net income/ Total Assets) | -3.18% | -1.86% | 24.9% | 0.78% | 3.47% | -15.9% | -8.25% | -0.11% |
| Assets 1 | 25,532 | -1,189 | 1,909 | -4,783 | 2,947 | 1,429 | 1,695 | 47,761 |
| Book Value Per Share 2 | -1.480 | 0.0600 | 2.380 | 2.250 | - | 1.750 | 1.420 | 1.630 |
| Cash Flow per Share 2 | -3.860 | -1.830 | -1.100 | -0.2600 | -1.040 | -0.8700 | -0.2700 | 0.2400 |
| Capex 1 | 44.9 | 47.4 | 21.1 | 10 | 48.8 | 50.4 | 38.1 | 40.5 |
| Capex / Sales | 2.47% | 2.38% | 1.88% | 0.76% | 2.8% | 2.99% | 2.59% | 2.44% |
| Announcement Date | 13/02/19 | 12/02/20 | 17/02/21 | 16/02/22 | 15/02/23 | 15/02/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
28
Last Close Price
2.16
USD
Average target price
3.412
USD
Spread / Average Target
+57.99%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -57.35% | 379M | |
| -20.52% | 19.89B | |
| +2.33% | 19.35B | |
| -17.69% | 15.49B | |
| -13.30% | 13.99B | |
| -14.56% | 10.43B | |
| +44.31% | 8.11B | |
| -17.35% | 7.54B | |
| -31.37% | 6.87B | |
| +19.74% | 6.34B |
- Stock Market
- Equities
- SPWR Stock
- Financials SunPower Corporation
